25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Elisa Oyj
Buy, Hold or Sell?

Let's analyze Elisa together

I guess you are interested in Elisa Oyj. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Elisa Oyj. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Elisa Oyj

I send you an email if I find something interesting about Elisa Oyj.

Quick analysis of Elisa (30 sec.)










What can you expect buying and holding a share of Elisa? (30 sec.)

How much money do you get?

How much money do you get?
‚ā¨3.61
When do you have the money?
1 year
How often do you get paid?
95.0%

What is your share worth?

Current worth
‚ā¨6.88
Expected worth in 1 year
‚ā¨7.02
How sure are you?
92.5%

+ What do you gain per year?

Total Gains per Share
‚ā¨3.47
Return On Investment
8.3%

For what price can you sell your share?

Current Price per Share
‚ā¨42.00
Expected price per share
‚ā¨40.18 - ‚ā¨44.11
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

1. Valuation of Elisa (5 min.)




Live pricePrice per Share (EOD)

‚ā¨42.00

Intrinsic Value Per Share

‚ā¨12.20 - ‚ā¨21.96

Total Value Per Share

‚ā¨19.08 - ‚ā¨28.84

2. Growth of Elisa (5 min.)




Is Elisa growing?

Current yearPrevious yearGrowGrow %
How rich?$1.1b$1.3b$31.9m2.4%

How much money is Elisa making?

Current yearPrevious yearGrowGrow %
Making money$99.9m$102.5m-$2.6m-2.7%
Net Profit Margin16.9%17.5%--

How much money comes from the company's main activities?

3. Financial Health of Elisa (5 min.)




4. Comparing to competitors in the Telecom Services industry (5 min.)




  Industry Rankings (Telecom Services)  


Richest
#100 / 248

Most Revenue
#100 / 248

Most Profit
#61 / 248
3rd party ad coffee SUPPORTERis ad-free.

What can you expect buying and holding a share of Elisa? (5 min.)

Welcome investor! Elisa's management wants to use your money to grow the business. In return you get a share of Elisa.

What can you expect buying and holding a share of Elisa?

First you should know what it really means to hold a share of Elisa. And how you can make/lose money.

Speculation

The Price per Share of Elisa is ‚ā¨42.00. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Elisa.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Elisa, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ‚ā¨6.88. Based on the TTM, the Book Value Change Per Share is ‚ā¨0.04 per quarter. Based on the YOY, the Book Value Change Per Share is ‚ā¨0.04 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ‚ā¨0.83 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Elisa.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ‚ā¨% of Price per Share‚ā¨% of Price per Share‚ā¨% of Price per Share‚ā¨% of Price per Share‚ā¨% of Price per Share
Usd Eps0.621.5%0.621.5%0.641.5%0.591.4%0.541.3%
Usd Book Value Change Per Share-1.79-4.3%0.040.1%0.040.1%0.040.1%0.060.1%
Usd Dividend Per Share1.232.9%0.902.2%1.152.7%0.731.7%0.721.7%
Usd Total Gains Per Share-0.57-1.4%0.942.2%1.192.8%0.771.8%0.781.9%
Usd Price Per Share46.46-46.07-54.30-53.68-44.77-
Price to Earnings Ratio18.71-18.56-21.33-22.78-20.95-
Price-to-Total Gains Ratio-81.77-19.07-73.31-77.64-62.56-
Price to Book Ratio6.23-5.56-6.67-6.83-6.24-
Price-to-Total Gains Ratio-81.77-19.07-73.31-77.64-62.56-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share45.5448
Number of shares21
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.900.73
Usd Book Value Change Per Share0.040.04
Usd Total Gains Per Share0.940.77
Gains per Quarter (21 shares)19.7716.19
Gains per Year (21 shares)79.0764.76
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
17636961355
215261481237120
32281022718410185
43031330624613250
53791638530717315
64551946436820380
75312254343024445
86072662249127510
96832970155330575
107593278061434640

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%82.00.00.0100.0%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%15.05.00.075.0%30.010.00.075.0%56.026.00.068.3%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%38.00.02.095.0%71.00.011.086.6%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%37.03.00.092.5%74.08.00.090.2%
3rd party ad coffee SUPPORTERis ad-free.

Fundamentals of Elisa

About Elisa Oyj

Elisa Oyj engages in the provision of telecommunications services in Finland, rest of Europe, and internationally. It operates in two segments: Consumer Customers and Corporate Customers. The company offers data communication services, including fixed and mobile network subscriptions, supplementary digital services, cable-tv subscriptions, and entertainment services, as well as eBook services. It also provides Elisa Polystar, a software that handles automated operations and backup, network monitoring and analytics, and data integration and transfer for telecom operators; and Elisa IndustrIQ, an industrial software, which provides solutions for key supply chain, production, quality, and EHS processes for high-tech, chemical, food and beverage, and machinery and equipment sectors. In addition, the company offers solutions for automation of network management and operation for mobile operators; IoT solutions for industries; and ICT and online services; sells children's smartwatches; and generates electricity through base station battery reserves. It serves consumers, corporates, and public administration organizations. The company was founded in 1882 and is headquartered in Helsinki, Finland.

Fundamental data was last updated by Penke on 2024-07-19 10:49:04.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is overpriced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is underpriced.
3rd party ad coffee SUPPORTERis ad-free.

1.1. Profitability of Elisa Oyj.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit¬†Elisa earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare¬†Elisa to the¬†Telecom Services industry mean.
  • A Net Profit Margin of 17.0%¬†means that¬†€0.17 for each €1¬†in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Elisa Oyj:

  • The MRQ is 17.0%. The company is making a huge profit. +2
  • The TTM is 16.9%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ17.0%TTM16.9%+0.1%
TTM16.9%YOY17.5%-0.6%
TTM16.9%5Y17.2%-0.3%
5Y17.2%10Y16.9%+0.3%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ17.0%5.2%+11.8%
TTM16.9%4.2%+12.7%
YOY17.5%5.7%+11.8%
5Y17.2%6.0%+11.2%
10Y16.9%5.5%+11.4%
1.1.2. Return on Assets

Shows how efficient Elisa is using its assets to generate profit.

  • Above 5% is considered healthy¬†but always compare¬†Elisa to the¬†Telecom Services industry mean.
  • 2.9% Return on Assets means that¬†Elisa generated¬†€0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Elisa Oyj:

  • The MRQ is 2.9%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.9%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.9%TTM2.9%0.0%
TTM2.9%YOY3.1%-0.2%
TTM2.9%5Y2.9%0.0%
5Y2.9%10Y2.9%+0.0%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9%0.6%+2.3%
TTM2.9%0.7%+2.2%
YOY3.1%0.8%+2.3%
5Y2.9%0.9%+2.0%
10Y2.9%1.0%+1.9%
1.1.3. Return on Equity

Shows how efficient Elisa is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare¬†Elisa to the¬†Telecom Services industry mean.
  • 8.4% Return on Equity means Elisa generated €0.08¬†for each¬†€1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Elisa Oyj:

  • The MRQ is 8.4%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 7.5%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ8.4%TTM7.5%+0.8%
TTM7.5%YOY7.9%-0.4%
TTM7.5%5Y7.6%0.0%
5Y7.6%10Y7.6%+0.0%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ8.4%2.2%+6.2%
TTM7.5%2.1%+5.4%
YOY7.9%2.2%+5.7%
5Y7.6%2.5%+5.1%
10Y7.6%2.5%+5.1%
3rd party ad coffee SUPPORTERis ad-free.

1.2. Operating Efficiency of Elisa Oyj.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Elisa is operating .

  • Measures how much profit Elisa makes for each €1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare¬†Elisa to the¬†Telecom Services industry mean.
  • An Operating Margin of 0.0%¬†means the company generated €0.00 ¬†for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Elisa Oyj:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM6.0%-6.0%
TTM6.0%YOY22.4%-16.4%
TTM6.0%5Y18.9%-12.9%
5Y18.9%10Y20.3%-1.4%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-10.7%-10.7%
TTM6.0%6.6%-0.6%
YOY22.4%11.5%+10.9%
5Y18.9%10.8%+8.1%
10Y20.3%11.6%+8.7%
1.2.2. Operating Ratio

Measures how efficient Elisa is keeping operating costs low.

  • Below 1 is considered healthy (always compare to¬†Telecom Services industry mean).
  • An Operation Ratio of 1.13 means that the operating costs are €1.13 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Elisa Oyj:

  • The MRQ is 1.131. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.144. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.131TTM1.144-0.013
TTM1.144YOY0.779+0.365
TTM1.1445Y0.854+0.290
5Y0.85410Y0.823+0.031
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1311.016+0.115
TTM1.1441.016+0.128
YOY0.7790.986-0.207
5Y0.8540.976-0.122
10Y0.8230.956-0.133
3rd party ad coffee SUPPORTERis ad-free.

1.3. Liquidity of Elisa Oyj.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Elisa is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to¬†Telecom Services industry mean).
  • A Current Ratio of 0.81¬†means the company has €0.81 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Elisa Oyj:

  • The MRQ is 0.813. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.950. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.813TTM0.950-0.137
TTM0.950YOY0.839+0.111
TTM0.9505Y1.070-0.119
5Y1.07010Y0.987+0.082
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8130.931-0.118
TTM0.9500.916+0.034
YOY0.8390.961-0.122
5Y1.0700.997+0.073
10Y0.9871.003-0.016
1.3.2. Quick Ratio

Measures if Elisa is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but¬†always compare¬†Elisa to the¬†Telecom Services industry mean.
  • A Quick Ratio of 0.63¬†means the company can pay off €0.63 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Elisa Oyj:

  • The MRQ is 0.630. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.726. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.630TTM0.726-0.096
TTM0.726YOY0.7260.000
TTM0.7265Y0.874-0.148
5Y0.87410Y0.791+0.083
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6300.582+0.048
TTM0.7260.621+0.105
YOY0.7260.706+0.020
5Y0.8740.727+0.147
10Y0.7910.772+0.019
3rd party ad coffee SUPPORTERis ad-free.

1.4. Solvency of Elisa Oyj.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Elisa assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare¬†Elisa to Telecom Services industry mean.
  • A Debt to Asset Ratio of 0.65¬†means that Elisa assets are¬†financed with 65.4% credit (debt) and the remaining percentage (100% - 65.4%)¬†is financed by its owners/shareholders.¬†

Let's take a look of the Debt to Asset Ratio trends of Elisa Oyj:

  • The MRQ is 0.654. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.611. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.654TTM0.611+0.042
TTM0.611YOY0.610+0.002
TTM0.6115Y0.613-0.002
5Y0.61310Y0.617-0.003
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6540.621+0.033
TTM0.6110.627-0.016
YOY0.6100.631-0.021
5Y0.6130.624-0.011
10Y0.6170.624-0.007
1.4.2. Debt to Equity Ratio

Measures if Elisa is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but¬†always compare¬†Elisa to the¬†Telecom Services industry mean.
  • A Debt to Equity ratio of 190.1% means that company has €1.90 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Elisa Oyj:

  • The MRQ is 1.901. The company is just able to pay all its debts with equity.
  • The TTM is 1.602. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.901TTM1.602+0.299
TTM1.602YOY1.582+0.020
TTM1.6025Y1.605-0.003
5Y1.60510Y1.626-0.021
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9011.540+0.361
TTM1.6021.657-0.055
YOY1.5821.641-0.059
5Y1.6051.719-0.114
10Y1.6261.738-0.112
3rd party ad coffee SUPPORTERis ad-free.

2. Market Valuation of Elisa Oyj

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures¬†how much money you pay¬†for each share for¬†every €1 in earnings Elisa generates.

  • Above 15 is considered overpriced but¬†always compare¬†Elisa to the¬†Telecom Services industry mean.
  • A PE ratio of 18.71 means the investor is paying €18.71¬†for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Elisa Oyj:

  • The EOD is 18.340. Based on the earnings, the company is fair priced.
  • The MRQ is 18.707. Based on the earnings, the company is fair priced.
  • The TTM is 18.560. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD18.340MRQ18.707-0.367
MRQ18.707TTM18.560+0.147
TTM18.560YOY21.328-2.768
TTM18.5605Y22.775-4.215
5Y22.77510Y20.950+1.826
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD18.34010.916+7.424
MRQ18.70710.382+8.325
TTM18.56010.677+7.883
YOY21.32811.362+9.966
5Y22.77515.173+7.602
10Y20.95016.676+4.274
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Elisa Oyj:

  • The EOD is 17.969. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 18.328. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 20.589. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD17.969MRQ18.328-0.359
MRQ18.328TTM20.589-2.261
TTM20.589YOY23.804-3.215
TTM20.5895Y24.628-4.039
5Y24.62810Y22.827+1.801
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD17.9695.651+12.318
MRQ18.3285.310+13.018
TTM20.5895.055+15.534
YOY23.8045.547+18.257
5Y24.6285.389+19.239
10Y22.8276.195+16.632
3rd party ad coffee SUPPORTERis ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Elisa is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy¬†(always compare to Telecom Services industry mean).
  • A PB ratio of 6.23 means the investor is paying €6.23¬†for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Elisa Oyj:

  • The EOD is 6.107. Based on the equity, the company is overpriced. -1
  • The MRQ is 6.229. Based on the equity, the company is overpriced. -1
  • The TTM is 5.558. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD6.107MRQ6.229-0.122
MRQ6.229TTM5.558+0.671
TTM5.558YOY6.671-1.114
TTM5.5585Y6.833-1.275
5Y6.83310Y6.241+0.591
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD6.1071.541+4.566
MRQ6.2291.512+4.717
TTM5.5581.596+3.962
YOY6.6711.745+4.926
5Y6.8331.940+4.893
10Y6.2412.335+3.906
2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Elisa Oyj compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---1.6540.035-4799%0.038-4435%0.037-4577%0.053-3226%
Book Value Per Share--6.8787.708-11%7.525-9%7.308-6%6.590+4%
Current Ratio--0.8130.950-14%0.839-3%1.070-24%0.987-18%
Debt To Asset Ratio--0.6540.611+7%0.610+7%0.613+7%0.617+6%
Debt To Equity Ratio--1.9011.602+19%1.582+20%1.605+18%1.626+17%
Dividend Per Share--1.1300.833+36%1.057+7%0.674+68%0.669+69%
Eps--0.5730.5740%0.589-3%0.548+4%0.494+16%
Free Cash Flow Per Share--0.5840.539+8%0.545+7%0.525+11%0.473+24%
Free Cash Flow To Equity Per Share--0.5840.682-14%0.062+838%0.173+237%0.135+333%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--21.958--------
Intrinsic Value_10Y_min--12.203--------
Intrinsic Value_1Y_max--2.134--------
Intrinsic Value_1Y_min--1.790--------
Intrinsic Value_3Y_max--6.462--------
Intrinsic Value_3Y_min--4.918--------
Intrinsic Value_5Y_max--10.851--------
Intrinsic Value_5Y_min--7.519--------
Market Cap6741966336.000-2%6876805662.7206820221302.400+1%8038590933.120-14%7946209942.016-13%6626550293.248+4%
Net Profit Margin--0.1700.169+1%0.175-3%0.172-1%0.169+1%
Operating Margin---0.060-100%0.224-100%0.189-100%0.203-100%
Operating Ratio--1.1311.144-1%0.779+45%0.854+32%0.823+37%
Pb Ratio6.107-2%6.2295.558+12%6.671-7%6.833-9%6.2410%
Pe Ratio18.340-2%18.70718.560+1%21.328-12%22.775-18%20.950-11%
Price Per Share42.000-2%42.84042.488+1%50.078-14%49.502-13%41.281+4%
Price To Free Cash Flow Ratio17.969-2%18.32820.589-11%23.804-23%24.628-26%22.827-20%
Price To Total Gains Ratio-80.166+2%-81.76919.069-529%73.308-212%77.639-205%62.565-231%
Quick Ratio--0.6300.726-13%0.726-13%0.874-28%0.791-20%
Return On Assets--0.0290.0290%0.031-6%0.029-1%0.029+0%
Return On Equity--0.0840.075+11%0.079+6%0.076+11%0.076+11%
Total Gains Per Share---0.5240.868-160%1.096-148%0.711-174%0.721-173%
Usd Book Value--1197177600.0001341782340.000-11%1309819650.000-9%1272093374.000-6%1147105430.000+4%
Usd Book Value Change Per Share---1.7940.038-4799%0.041-4435%0.040-4577%0.057-3226%
Usd Book Value Per Share--7.4588.359-11%8.160-9%7.925-6%7.146+4%
Usd Dividend Per Share--1.2250.903+36%1.147+7%0.731+68%0.725+69%
Usd Eps--0.6210.6230%0.639-3%0.594+4%0.535+16%
Usd Free Cash Flow--101716720.00093881930.000+8%94912110.000+7%91328168.000+11%82327648.000+24%
Usd Free Cash Flow Per Share--0.6340.585+8%0.591+7%0.569+11%0.513+24%
Usd Free Cash Flow To Equity Per Share--0.6340.739-14%0.068+838%0.188+237%0.146+333%
Usd Market Cap7310988294.758-2%7457208060.6547395847980.323+1%8717048007.875-14%8616870061.122-13%7185831137.998+4%
Usd Price Per Share45.545-2%46.45646.073+1%54.304-14%53.680-13%44.765+4%
Usd Profit--99656360.00099927460.0000%102584240.000-3%95367558.000+4%85930567.000+16%
Usd Revenue--587094160.000592055290.000-1%588015900.0000%554697710.000+6%507374494.000+16%
Usd Total Gains Per Share---0.5680.941-160%1.188-148%0.771-174%0.782-173%
 EOD+5 -3MRQTTM+12 -23YOY+12 -235Y+16 -1910Y+23 -12

3.2. Fundamental Score

Let's check the fundamental score of Elisa Oyj based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1518.340
Price to Book Ratio (EOD)Between0-16.107
Net Profit Margin (MRQ)Greater than00.170
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.630
Current Ratio (MRQ)Greater than10.813
Debt to Asset Ratio (MRQ)Less than10.654
Debt to Equity Ratio (MRQ)Less than11.901
Return on Equity (MRQ)Greater than0.150.084
Return on Assets (MRQ)Greater than0.050.029
Total2/10 (20.0%)

3.3. Technical Score

Let's check the technical score of Elisa Oyj based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5042.976
Ma 20Greater thanMa 5042.697
Ma 50Greater thanMa 10042.642
Ma 100Greater thanMa 20042.088
OpenGreater thanClose42.380
Total4/5 (80.0%)



Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in EUR. All numbers in thousands.

Summary
Total Assets3,187,800
Total Liabilities2,083,800
Total Stockholder Equity1,096,100
 As reported
Total Liabilities 2,083,800
Total Stockholder Equity+ 1,096,100
Total Assets = 3,187,800

Assets

Total Assets3,187,800
Total Current Assets694,700
Long-term Assets2,493,100
Total Current Assets
Cash And Cash Equivalents 77,400
Net Receivables 538,200
Inventory 75,800
Total Current Assets  (as reported)694,700
Total Current Assets  (calculated)691,400
+/- 3,300
Long-term Assets
Property Plant Equipment 916,500
Goodwill 1,210,200
Intangible Assets 221,700
Long-term Assets Other 200
Long-term Assets  (as reported)2,493,100
Long-term Assets  (calculated)2,348,600
+/- 144,500

Liabilities & Shareholders' Equity

Total Current Liabilities854,500
Long-term Liabilities1,229,300
Total Stockholder Equity1,096,100
Total Current Liabilities
Short Long Term Debt 270,100
Accounts payable 554,400
Total Current Liabilities  (as reported)854,500
Total Current Liabilities  (calculated)824,500
+/- 30,000
Long-term Liabilities
Long term Debt 1,098,900
Capital Lease Obligations Min Short Term Debt91,000
Long-term Liabilities Other 100
Long-term Liabilities  (as reported)1,229,300
Long-term Liabilities  (calculated)1,190,000
+/- 39,300
Total Stockholder Equity
Retained Earnings 666,500
Total Stockholder Equity (as reported)1,096,100
Total Stockholder Equity (calculated)666,500
+/- 429,600
Other
Capital Stock83,000
Common Stock Shares Outstanding 160,523
Net Debt 1,291,600
Net Invested Capital 2,465,100
Net Working Capital -159,800
Property Plant and Equipment Gross 4,553,700



Balance Sheet

Currency in EUR. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
2,191,000
2,150,895
2,203,000
2,098,246
2,060,000
1,929,704
1,827,000
1,745,000
1,821,000
1,741,000
1,821,700
1,840,200
1,871,400
2,202,400
2,069,300
2,029,400
2,052,200
2,090,900
2,205,500
2,107,800
2,168,200
2,175,600
2,112,900
2,046,400
2,043,400
2,030,500
2,001,000
1,952,100
1,941,800
1,964,600
1,935,500
1,935,200
1,933,200
1,971,700
1,969,000
1,953,400
1,948,900
1,999,400
1,997,100
1,950,000
1,974,900
2,009,900
2,056,900
2,162,000
2,333,200
2,324,300
2,235,700
2,235,700
2,237,900
2,243,400
2,267,900
2,261,400
2,268,900
2,246,600
2,264,200
2,255,400
2,314,100
2,533,000
2,678,200
2,571,900
2,583,200
2,580,400
2,655,500
2,585,700
2,592,300
2,668,800
2,851,300
2,801,400
2,861,900
2,814,200
2,876,100
2,806,700
3,034,000
3,041,400
3,080,000
2,892,500
2,920,300
3,028,400
3,191,600
3,008,200
3,026,400
3,100,800
3,156,900
3,088,800
3,302,400
3,124,600
3,138,400
3,187,800
3,187,8003,138,4003,124,6003,302,4003,088,8003,156,9003,100,8003,026,4003,008,2003,191,6003,028,4002,920,3002,892,5003,080,0003,041,4003,034,0002,806,7002,876,1002,814,2002,861,9002,801,4002,851,3002,668,8002,592,3002,585,7002,655,5002,580,4002,583,2002,571,9002,678,2002,533,0002,314,1002,255,4002,264,2002,246,6002,268,9002,261,4002,267,9002,243,4002,237,9002,235,7002,235,7002,324,3002,333,2002,162,0002,056,9002,009,9001,974,9001,950,0001,997,1001,999,4001,948,9001,953,4001,969,0001,971,7001,933,2001,935,2001,935,5001,964,6001,941,8001,952,1002,001,0002,030,5002,043,4002,046,4002,112,9002,175,6002,168,2002,107,8002,205,5002,090,9002,052,2002,029,4002,069,3002,202,4001,871,4001,840,2001,821,7001,741,0001,821,0001,745,0001,827,0001,929,7042,060,0002,098,2462,203,0002,150,8952,191,000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
340,600
326,200
325,000
332,800
357,700
367,600
355,000
357,100
402,200
407,100
358,900
380,000
410,500
442,300
418,200
579,400
525,900
445,200
444,700
434,300
427,700
448,800
429,600
443,700
417,500
443,800
494,300
441,500
638,800
778,500
527,700
532,700
521,400
601,800
515,800
532,300
567,300
693,400
571,700
643,000
576,500
661,300
579,000
801,000
746,400
792,300
604,200
620,400
703,800
861,300
674,300
674,700
719,900
780,900
716,800
922,300
698,000
681,800
694,700
694,700681,800698,000922,300716,800780,900719,900674,700674,300861,300703,800620,400604,200792,300746,400801,000579,000661,300576,500643,000571,700693,400567,300532,300515,800601,800521,400532,700527,700778,500638,800441,500494,300443,800417,500443,700429,600448,800427,700434,300444,700445,200525,900579,400418,200442,300410,500380,000358,900407,100402,200357,100355,000367,600357,700332,800325,000326,200340,60000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
31,000
26,200
31,600
17,100
31,800
43,800
41,500
19,400
59,000
64,000
37,100
17,700
39,800
83,300
48,100
206,000
137,800
58,900
50,700
40,200
41,300
61,500
60,400
58,700
29,100
61,400
54,600
32,800
44,500
215,600
57,800
90,900
44,300
126,900
60,200
51,900
80,900
215,100
84,500
154,100
52,000
160,900
74,200
302,900
220,100
274,000
84,400
88,800
114,100
300,500
87,000
78,100
85,400
181,600
119,700
318,400
63,400
84,100
77,400
77,40084,10063,400318,400119,700181,60085,40078,10087,000300,500114,10088,80084,400274,000220,100302,90074,200160,90052,000154,10084,500215,10080,90051,90060,200126,90044,30090,90057,800215,60044,50032,80054,60061,40029,10058,70060,40061,50041,30040,20050,70058,900137,800206,00048,10083,30039,80017,70037,10064,00059,00019,40041,50043,80031,80017,10031,60026,20031,00000000000000000000000000000000
       Net Receivables 
381,000
285,621
355,000
295,765
338,000
315,288
416,000
312,000
365,000
286,000
328,700
270,900
359,100
252,100
254,300
275,100
319,500
322,000
333,200
356,100
437,100
441,500
383,200
345,500
350,500
304,800
302,600
272,900
287,700
265,700
272,200
262,400
280,300
272,000
280,800
271,300
293,000
282,300
295,600
274,400
307,800
290,100
300,900
311,500
317,400
307,600
330,600
343,600
344,200
309,100
339,600
320,100
341,000
311,300
335,200
316,000
355,700
511,300
510,500
406,100
378,000
361,500
412,800
394,800
421,800
373,200
413,000
424,800
426,700
456,800
434,800
429,600
432,300
458,300
444,200
446,400
457,100
400,000
472,000
494,000
494,000
537,000
505,100
506,300
516,800
435,400
518,300
538,200
538,200518,300435,400516,800506,300505,100537,000494,000494,000472,000400,000457,100446,400444,200458,300432,300429,600434,800456,800426,700424,800413,000373,200421,800394,800412,800361,500378,000406,100510,500511,300355,700316,000335,200311,300341,000320,100339,600309,100344,200343,600330,600307,600317,400311,500300,900290,100307,800274,400295,600282,300293,000271,300280,800272,000280,300262,400272,200265,700287,700272,900302,600304,800350,500345,500383,200441,500437,100356,100333,200322,000319,500275,100254,300252,100359,100270,900328,700286,000365,000312,000416,000315,288338,000295,765355,000285,621381,000
       Other Current Assets 
0
44,755
7,000
52,729
76,000
118,989
90,000
63,000
48,000
95,000
0
0
0
9,700
0
0
0
12,800
0
0
0
13,300
0
0
0
14,600
0
0
0
278,400
272,200
262,400
280,300
287,200
280,800
271,300
293,000
303,000
-100
274,400
-100
311,300
300,900
311,500
317,400
332,600
330,600
343,600
344,200
333,200
339,600
320,100
341,000
333,600
335,200
395,700
355,700
539,300
510,500
406,100
378,000
408,800
412,800
100
421,800
421,000
418,500
425,700
427,100
456,800
434,800
429,600
432,300
458,400
444,200
446,400
457,100
507,000
472,000
494,900
1,400
200
100
0
0
-100
100
0
0100-100001002001,400494,900472,000507,000457,100446,400444,200458,400432,300429,600434,800456,800427,100425,700418,500421,000421,800100412,800408,800378,000406,100510,500539,300355,700395,700335,200333,600341,000320,100339,600333,200344,200343,600330,600332,600317,400311,500300,900311,300-100274,400-100303,000293,000271,300280,800287,200280,300262,400272,200278,40000014,60000013,30000012,8000009,70000095,00048,00063,00090,000118,98976,00052,7297,00044,7550
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,624,000
1,609,300
1,610,200
1,600,400
1,614,000
1,601,400
1,598,400
1,591,800
1,597,200
1,590,000
1,591,100
1,594,900
1,599,400
1,614,600
1,743,900
1,753,800
1,798,300
1,790,500
1,791,200
1,803,700
1,815,500
1,819,200
1,831,900
1,825,200
1,829,100
1,820,300
1,761,200
1,872,700
1,894,300
1,899,800
2,044,300
2,050,400
2,058,900
2,053,700
2,069,900
2,060,000
2,101,600
2,158,000
2,229,700
2,218,800
2,237,700
2,214,800
2,227,600
2,233,000
2,295,100
2,287,800
2,288,200
2,299,900
2,324,500
2,330,200
2,333,900
2,351,700
2,380,900
2,376,000
2,235,600
2,380,000
2,426,600
2,456,600
2,493,100
2,493,1002,456,6002,426,6002,380,0002,235,6002,376,0002,380,9002,351,7002,333,9002,330,2002,324,5002,299,9002,288,2002,287,8002,295,1002,233,0002,227,6002,214,8002,237,7002,218,8002,229,7002,158,0002,101,6002,060,0002,069,9002,053,7002,058,9002,050,4002,044,3001,899,8001,894,3001,872,7001,761,2001,820,3001,829,1001,825,2001,831,9001,819,2001,815,5001,803,7001,791,2001,790,5001,798,3001,753,8001,743,9001,614,6001,599,4001,594,9001,591,1001,590,0001,597,2001,591,8001,598,4001,601,4001,614,0001,600,4001,610,2001,609,3001,624,00000000000000000000000000000000
       Property Plant Equipment 
938,000
928,176
965,000
962,091
896,000
856,408
711,000
678,000
665,000
650,000
706,900
702,400
693,600
660,600
643,100
634,600
629,600
645,500
639,500
631,000
630,000
637,300
625,800
618,300
614,000
630,500
620,400
610,200
606,000
617,900
609,300
608,400
605,800
611,300
604,600
612,100
609,800
617,700
610,100
609,700
611,600
615,800
615,700
709,300
708,100
713,500
708,100
704,900
696,500
691,800
690,500
687,100
681,700
677,400
668,500
670,800
701,500
713,900
713,900
746,500
751,100
758,000
752,400
753,800
745,800
751,600
816,400
815,800
810,300
826,900
812,900
815,400
825,100
829,700
819,100
823,400
827,500
843,700
831,100
827,600
831,900
857,000
856,500
857,500
869,600
902,800
903,200
916,500
916,500903,200902,800869,600857,500856,500857,000831,900827,600831,100843,700827,500823,400819,100829,700825,100815,400812,900826,900810,300815,800816,400751,600745,800753,800752,400758,000751,100746,500713,900713,900701,500670,800668,500677,400681,700687,100690,500691,800696,500704,900708,100713,500708,100709,300615,700615,800611,600609,700610,100617,700609,800612,100604,600611,300605,800608,400609,300617,900606,000610,200620,400630,500614,000618,300625,800637,300630,000631,000639,500645,500629,600634,600643,100660,600693,600702,400706,900650,000665,000678,000711,000856,408896,000962,091965,000928,176938,000
       Goodwill 
0
5,641
634,000
589,142
553,000
459,512
0
0
0
442,108
0
0
0
770,600
771,100
772,100
772,200
772,300
772,300
772,300
773,700
773,600
774,600
776,200
776,200
778,600
780,600
781,600
781,600
782,000
783,600
787,800
787,600
798,000
798,000
797,100
797,100
797,100
797,100
797,100
797,100
797,100
812,100
821,800
822,900
832,400
831,700
831,600
831,500
831,500
834,600
834,700
835,800
830,100
829,900
829,800
893,500
879,800
879,700
1,013,500
1,013,500
1,013,500
1,013,500
1,016,100
1,016,100
1,020,700
1,020,800
1,084,900
1,084,100
1,086,200
1,082,400
1,085,800
1,085,300
1,131,300
1,128,800
1,129,300
1,138,500
1,139,400
1,152,600
1,151,300
1,159,500
1,157,300
1,156,300
1,153,600
1,155,300
1,157,200
1,183,500
1,210,200
1,210,2001,183,5001,157,2001,155,3001,153,6001,156,3001,157,3001,159,5001,151,3001,152,6001,139,4001,138,5001,129,3001,128,8001,131,3001,085,3001,085,8001,082,4001,086,2001,084,1001,084,9001,020,8001,020,7001,016,1001,016,1001,013,5001,013,5001,013,5001,013,500879,700879,800893,500829,800829,900830,100835,800834,700834,600831,500831,500831,600831,700832,400822,900821,800812,100797,100797,100797,100797,100797,100797,100797,100798,000798,000787,600787,800783,600782,000781,600781,600780,600778,600776,200776,200774,600773,600773,700772,300772,300772,300772,200772,100771,100770,600000442,108000459,512553,000589,142634,0005,6410
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
50,700
7,800
9,500
9,700
9,800
13,800
12,600
12,300
12,000
15,400
16,400
16,100
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000016,10016,40015,40012,00012,30012,60013,8009,8009,7009,5007,80050,7000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
682,000
602,275
717,000
601,545
626,000
472,506
500,000
497,000
483,000
459,000
541,600
549,400
552,100
868,100
952,300
959,300
955,900
962,700
971,300
971,000
970,300
968,100
965,200
965,000
958,400
956,100
953,700
948,400
938,000
148,200
133,000
130,800
122,900
129,300
124,200
119,800
114,500
109,200
105,400
106,300
106,300
101,300
103,300
110,200
112,600
143,300
141,200
140,400
139,700
137,000
137,000
136,700
134,400
134,800
135,500
134,700
140,100
160,000
158,100
176,000
174,100
176,900
177,300
177,500
180,000
206,600
203,900
208,800
203,800
202,500
199,800
206,500
203,400
210,000
206,700
202,900
199,000
198,000
203,500
208,100
206,100
210,600
210,000
210,900
209,200
210,300
214,300
221,700
221,700214,300210,300209,200210,900210,000210,600206,100208,100203,500198,000199,000202,900206,700210,000203,400206,500199,800202,500203,800208,800203,900206,600180,000177,500177,300176,900174,100176,000158,100160,000140,100134,700135,500134,800134,400136,700137,000137,000139,700140,400141,200143,300112,600110,200103,300101,300106,300106,300105,400109,200114,500119,800124,200129,300122,900130,800133,000148,200938,000948,400953,700956,100958,400965,000965,200968,100970,300971,000971,300962,700955,900959,300952,300868,100552,100549,400541,600459,000483,000497,000500,000472,506626,000601,545717,000602,275682,000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
50,200
49,900
49,200
53,900
55,800
56,800
56,900
58,600
100
-100
65,200
-100
400
100
84,300
92,100
100
-100
99,800
100
200
142,700
157,900
155,100
163,500
100
102,800
100
116,000
100
200
86,700
300
-100
-100
101,300
100
100
103,200
106,700
-300
107,300
107,300
-100
300
121,300
-100
121,800
100
130,300
133,900
139,600
142,900
140,400
-2,235,600
-100
100
-100
200
200-100100-100-2,235,600140,400142,900139,600133,900130,300100121,800-100121,300300-100107,300107,300-300106,700103,200100100101,300-100-10030086,700200100116,000100102,800100163,500155,100157,900142,70020010099,800-10010092,10084,300100400-10065,200-10010058,60056,90056,80055,80053,90049,20049,90050,20000000000000000000000000000000
> Total Liabilities 
1,342,000
1,295,682
1,372,000
1,299,020
1,241,000
1,153,249
1,021,000
944,000
997,000
856,000
932,200
834,500
842,700
852,700
804,800
738,900
716,800
778,600
1,085,200
1,018,800
1,178,100
1,140,200
1,320,800
1,225,000
1,214,100
1,155,500
1,179,000
1,086,100
1,021,400
1,064,600
1,168,200
1,127,700
1,072,300
1,138,800
1,232,500
1,170,300
1,108,200
1,159,100
1,106,000
1,212,700
1,176,700
1,158,400
1,375,100
1,399,100
1,511,300
1,462,100
1,320,500
1,471,400
1,410,800
1,364,800
1,540,900
1,470,000
1,410,800
1,320,700
1,502,600
1,429,000
1,401,700
1,561,700
1,627,300
1,692,700
1,617,800
1,540,800
1,519,900
1,631,600
1,549,100
1,542,000
1,660,000
1,816,000
1,790,800
1,664,000
1,661,400
1,802,600
1,940,000
1,857,200
1,818,900
1,861,800
1,802,200
1,824,300
1,900,000
1,951,300
1,865,100
1,848,900
1,820,000
2,007,400
2,120,200
1,830,900
1,768,900
2,083,800
2,083,8001,768,9001,830,9002,120,2002,007,4001,820,0001,848,9001,865,1001,951,3001,900,0001,824,3001,802,2001,861,8001,818,9001,857,2001,940,0001,802,6001,661,4001,664,0001,790,8001,816,0001,660,0001,542,0001,549,1001,631,6001,519,9001,540,8001,617,8001,692,7001,627,3001,561,7001,401,7001,429,0001,502,6001,320,7001,410,8001,470,0001,540,9001,364,8001,410,8001,471,4001,320,5001,462,1001,511,3001,399,1001,375,1001,158,4001,176,7001,212,7001,106,0001,159,1001,108,2001,170,3001,232,5001,138,8001,072,3001,127,7001,168,2001,064,6001,021,4001,086,1001,179,0001,155,5001,214,1001,225,0001,320,8001,140,2001,178,1001,018,8001,085,200778,600716,800738,900804,800852,700842,700834,500932,200856,000997,000944,0001,021,0001,153,2491,241,0001,299,0201,372,0001,295,6821,342,000
   > Total Current Liabilities 
612,000
693,391
743,000
512,558
473,000
485,175
428,000
359,000
402,000
274,000
399,800
370,800
388,800
396,300
374,200
352,400
335,100
396,900
354,500
313,600
474,800
446,100
639,800
494,100
490,300
432,700
509,200
418,100
385,300
427,800
425,500
388,800
564,300
645,600
740,900
670,700
488,700
493,400
517,700
625,600
590,300
419,900
792,500
797,900
626,800
559,600
424,900
577,000
522,400
476,300
658,400
587,700
651,200
569,100
756,500
684,000
500,100
651,900
553,500
619,800
548,200
533,800
516,500
632,100
548,800
601,100
498,100
651,200
625,700
496,700
682,400
825,300
656,500
569,200
437,200
582,700
508,700
526,000
607,400
658,900
721,600
711,200
978,700
1,170,600
983,100
709,600
639,100
854,500
854,500639,100709,600983,1001,170,600978,700711,200721,600658,900607,400526,000508,700582,700437,200569,200656,500825,300682,400496,700625,700651,200498,100601,100548,800632,100516,500533,800548,200619,800553,500651,900500,100684,000756,500569,100651,200587,700658,400476,300522,400577,000424,900559,600626,800797,900792,500419,900590,300625,600517,700493,400488,700670,700740,900645,600564,300388,800425,500427,800385,300418,100509,200432,700490,300494,100639,800446,100474,800313,600354,500396,900335,100352,400374,200396,300388,800370,800399,800274,000402,000359,000428,000485,175473,000512,558743,000693,391612,000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
157,200
176,100
114,900
296,500
362,300
348,500
0
0
0
0
0
0
175,700
349,500
543,500
369,000
279,200
167,300
302,200
264,900
224,800
183,900
323,900
363,600
305,100
279,100
427,700
213,100
341,300
285,100
293,900
219,900
177,900
209,300
324,500
231,900
287,400
205,200
317,400
301,800
151,100
368,000
497,400
343,500
211,200
120,700
247,400
172,500
118,300
260,000
300,300
369,000
295,400
627,600
809,300
0
0
0
0
0000809,300627,600295,400369,000300,300260,000118,300172,500247,400120,700211,200343,500497,400368,000151,100301,800317,400205,200287,400231,900324,500209,300177,900219,900293,900285,100341,300213,100427,700279,100305,100363,600323,900183,900224,800264,900302,200167,300279,200369,000543,500349,500175,700000000348,500362,300296,500114,900176,100157,20000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,277,800
1,288,500
1,210,700
59,200
209,300
324,500
231,900
177,500
205,200
317,400
301,800
133,000
0
0
325,500
193,500
103,000
230,000
155,400
100,200
240,100
280,000
349,000
275,000
606,700
788,700
588,800
282,200
253,100
270,100
270,100253,100282,200588,800788,700606,700275,000349,000280,000240,100100,200155,400230,000103,000193,500325,50000133,000301,800317,400205,200177,500231,900324,500209,30059,2001,210,7001,288,5001,277,8000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
199,628
0
162,074
0
165,975
0
0
0
133,000
263,500
239,600
268,500
151,700
0
249,600
279,700
169,800
258,000
247,100
414,100
168,900
252,500
246,300
245,600
145,200
241,300
232,300
233,600
263,300
230,800
250,800
244,800
280,600
388,600
235,900
246,500
260,400
236,500
226,500
248,200
126,300
440,300
248,700
247,900
138,300
247,000
264,500
247,100
115,400
467,600
256,400
277,100
123,800
468,800
248,100
275,100
150,500
263,100
315,700
316,300
193,600
299,000
297,200
306,000
162,500
289,300
327,300
316,500
172,700
311,700
323,300
305,900
179,300
314,400
326,900
326,500
203,800
341,200
348,000
341,000
199,000
344,200
353,800
363,600
191,200
353,300
554,400
554,400353,300191,200363,600353,800344,200199,000341,000348,000341,200203,800326,500326,900314,400179,300305,900323,300311,700172,700316,500327,300289,300162,500306,000297,200299,000193,600316,300315,700263,100150,500275,100248,100468,800123,800277,100256,400467,600115,400247,100264,500247,000138,300247,900248,700440,300126,300248,200226,500236,500260,400246,500235,900388,600280,600244,800250,800230,800263,300233,600232,300241,300145,200245,600246,300252,500168,900414,100247,100258,000169,800279,700249,6000151,700268,500239,600263,500133,000000165,9750162,0740199,6280
       Other Current Liabilities 
0
302,497
0
284,263
0
209,236
302,000
248,000
291,000
141,000
1,100
4,900
4,600
132,200
354,600
6,900
4,500
149,100
42,200
27,300
22,300
149,200
16,200
6,200
3,100
115,200
5,700
6,900
6,500
900
12,100
21,000
22,000
2,100
800
434,800
242,200
233,000
281,200
399,100
342,100
53,500
-100
3,800
100
55,500
9,200
100
5,200
65,300
2,900
2,900
3,000
61,200
-100
-500
3,700
83,000
100
100
-100
72,000
7,300
100
100
80,600
3,200
-100
3,400
92,500
100
1,000
100
88,000
500
100
-100
101,000
6,200
10,600
11,600
216,800
6,900
100
10,200
103,000
100
0
0100103,00010,2001006,900216,80011,60010,6006,200101,000-10010050088,0001001,00010092,5003,400-1003,20080,6001001007,30072,000-10010010083,0003,700-500-10061,2003,0002,9002,90065,3005,2001009,20055,5001003,800-10053,500342,100399,100281,200233,000242,200434,8008002,10022,00021,00012,1009006,5006,9005,700115,2003,1006,20016,200149,20022,30027,30042,200149,1004,5006,900354,600132,2004,6004,9001,100141,000291,000248,000302,000209,2360284,2630302,4970
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
636,800
742,700
738,900
508,000
493,200
491,600
499,600
619,500
665,700
588,300
587,100
586,400
738,500
582,600
601,200
884,500
902,500
895,600
894,400
888,400
888,500
882,500
882,300
759,600
751,600
746,100
745,000
901,600
909,800
1,073,800
1,072,900
1,069,600
1,007,000
1,003,400
999,500
1,000,300
940,900
1,161,900
1,164,800
1,165,100
1,167,300
979,000
977,300
1,283,500
1,288,000
1,381,700
1,279,100
1,293,500
1,298,300
1,292,600
1,292,400
1,143,500
1,137,700
841,300
836,800
1,132,600
1,121,300
1,129,800
1,229,300
1,229,3001,129,8001,121,3001,132,600836,800841,3001,137,7001,143,5001,292,4001,292,6001,298,3001,293,5001,279,1001,381,7001,288,0001,283,500977,300979,0001,167,3001,165,1001,164,8001,161,900940,9001,000,300999,5001,003,4001,007,0001,069,6001,072,9001,073,800909,800901,600745,000746,100751,600759,600882,300882,500888,500888,400894,400895,600902,500884,500601,200582,600738,500586,400587,100588,300665,700619,500499,600491,600493,200508,000738,900742,700636,80000000000000000000000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,214,800
1,216,800
1,217,400
1,066,700
1,065,800
770,700
768,900
1,065,600
0
0
0
0001,065,600768,900770,7001,065,8001,066,7001,217,4001,216,8001,214,80000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
11,676
0
81,969
0
71,447
39,000
30,000
27,000
24,000
33,900
22,400
19,200
22,100
21,000
22,100
20,900
24,300
27,000
30,800
29,600
31,900
21,200
27,900
22,700
19,600
19,200
19,200
18,000
17,900
51,300
46,400
39,600
20,500
20,000
20,000
19,700
20,400
16,800
16,600
16,500
18,200
24,100
27,900
26,600
51,800
51,500
51,100
50,400
49,500
51,200
51,600
52,400
42,900
43,000
41,700
48,000
54,000
53,900
50,400
49,800
43,800
43,400
62,400
62,400
79,600
77,400
78,300
77,600
82,100
69,500
68,600
68,500
72,400
64,600
63,200
78,700
83,500
75,900
75,000
76,800
71,900
70,500
0
67,000
0
0
0
00067,000070,50071,90076,80075,00075,90083,50078,70063,20064,60072,40068,50068,60069,50082,10077,60078,30077,40079,60062,40062,40043,40043,80049,80050,40053,90054,00048,00041,70043,00042,90052,40051,60051,20049,50050,40051,10051,50051,80026,60027,90024,10018,20016,50016,60016,80020,40019,70020,00020,00020,50039,60046,40051,30017,90018,00019,20019,20019,60022,70027,90021,20031,90029,60030,80027,00024,30020,90022,10021,00022,10019,20022,40033,90024,00027,00030,00039,00071,447081,969011,6760
> Total Stockholder Equity
731,000
770,080
713,000
715,742
744,000
699,101
731,000
735,000
760,000
851,000
860,600
989,600
1,016,200
1,337,300
1,251,800
1,279,900
1,328,800
1,307,600
1,115,400
1,083,900
988,200
1,033,400
789,900
819,700
827,600
873,400
821,000
864,800
919,800
899,200
766,300
804,200
858,200
829,800
733,400
779,200
837,300
836,800
887,800
734,800
795,700
848,700
679,000
735,900
795,700
860,300
913,700
764,000
826,700
878,000
726,300
791,100
857,700
925,400
761,000
826,100
912,100
970,800
1,050,400
879,100
965,300
1,039,500
1,135,500
953,800
1,042,700
1,126,300
1,190,700
984,800
1,070,500
1,149,500
1,214,000
1,003,600
1,093,500
1,182,700
1,259,500
1,029,300
1,111,700
1,197,800
1,284,700
1,050,700
1,155,400
1,246,500
1,331,600
1,076,600
1,182,200
1,290,400
1,366,800
1,096,100
1,096,1001,366,8001,290,4001,182,2001,076,6001,331,6001,246,5001,155,4001,050,7001,284,7001,197,8001,111,7001,029,3001,259,5001,182,7001,093,5001,003,6001,214,0001,149,5001,070,500984,8001,190,7001,126,3001,042,700953,8001,135,5001,039,500965,300879,1001,050,400970,800912,100826,100761,000925,400857,700791,100726,300878,000826,700764,000913,700860,300795,700735,900679,000848,700795,700734,800887,800836,800837,300779,200733,400829,800858,200804,200766,300899,200919,800864,800821,000873,400827,600819,700789,9001,033,400988,2001,083,9001,115,4001,307,6001,328,8001,279,9001,251,8001,337,3001,016,200989,600860,600851,000760,000735,000731,000699,101744,000715,742713,000770,080731,000
   Common Stock
0
69,006
69,000
69,006
69,000
69,006
0
0
0
71,000
70,900
71,000
71,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
83,000
0
0
0
00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00083,00071,00071,00070,90071,00000069,00669,00069,00669,00069,0060
   Retained Earnings 
174,000
180,485
181,000
197,558
126,000
126,546
110,000
100,000
100,000
108,000
229,700
324,500
346,200
128,900
220,300
247,800
300,100
353,400
160,100
209,400
123,400
176,600
217,500
242,600
294,000
348,100
296,800
339,600
392,800
434,900
440,900
480,700
533,400
507,000
408,600
455,200
513,200
510,300
556,300
404,400
465,500
516,100
351,000
398,400
457,000
453,400
506,100
355,100
417,400
467,500
313,500
374,400
443,000
499,300
336,900
398,000
474,300
534,100
601,700
474,500
560,500
634,200
725,500
543,300
632,400
715,200
776,400
570,600
656,600
737,000
797,900
587,100
677,000
761,500
836,400
605,900
687,800
776,100
861,300
623,400
727,400
823,200
906,900
651,900
757,200
863,100
937,500
666,500
666,500937,500863,100757,200651,900906,900823,200727,400623,400861,300776,100687,800605,900836,400761,500677,000587,100797,900737,000656,600570,600776,400715,200632,400543,300725,500634,200560,500474,500601,700534,100474,300398,000336,900499,300443,000374,400313,500467,500417,400355,100506,100453,400457,000398,400351,000516,100465,500404,400556,300510,300513,200455,200408,600507,000533,400480,700440,900434,900392,800339,600296,800348,100294,000242,600217,500176,600123,400209,400160,100353,400300,100247,800220,300128,900346,200324,500229,700108,000100,000100,000110,000126,546126,000197,558181,000180,485174,000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
90,900
90,900
90,900
90,900
90,900
90,900
90,900
90,900
0
0
0
00090,90090,90090,90090,90090,90090,90090,90090,90000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000-135,600-135,700-135,700-135,700-140,200-140,200-140,200-140,200-142,900-142,900-142,900-142,900-145,500-145,600-145,600-145,600-148,200-148,200-148,200-148,200-148,200-188,100-188,100-194,100-194,100-194,000-194,000-194,000-197,000-197,000-197,000-197,000-199,000-199,000-198,900-198,900-202,000-202,000-202,000-202,000-202,000-202,000-158,800-165,800-165,800-165,800-165,700-81,300-81,300-1,800-1,200-1,700-100-2,900-3,000-4,8000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
381,300
766,300
804,200
858,200
239,800
241,800
779,200
837,300
243,500
887,800
247,400
795,700
249,600
679,000
735,900
795,700
323,900
913,700
764,000
826,700
327,500
726,300
791,100
857,700
343,100
761,000
826,100
912,100
353,700
1,050,400
879,100
965,300
322,300
327,000
327,500
327,300
328,100
331,300
331,200
330,900
329,500
333,100
333,500
333,500
338,200
340,100
340,400
340,900
338,700
340,400
344,300
345,000
340,300
341,700
341,700
463,700
0
0
0
000463,700341,700341,700340,300345,000344,300340,400338,700340,900340,400340,100338,200333,500333,500333,100329,500330,900331,200331,300328,100327,300327,500327,000322,300965,300879,1001,050,400353,700912,100826,100761,000343,100857,700791,100726,300327,500826,700764,000913,700323,900795,700735,900679,000249,600795,700247,400887,800243,500837,300779,200241,800239,800858,200804,200766,300381,30000000000000000000000000000000



Balance Sheet

Currency in EUR. All numbers in thousands.